DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.43
Today's Fair Value
$8.56 -44.52%
Margin of Safety
-80.26%
Projected Value (5Y)
$13.78 -10.69%
Dividends Paid (5Y)
$10.70
DCF Inputs
Scenario
%
Regression: 17.64% | CAGR (5y): 13.94%
%
Regression: 0.05% | CAGR (5y): 0.03%
%
Regression: 5.4% | CAGR (5y): 25.8%
Capped at 30.00x (Historical 5y: 0.39x)
%